XML 53 R39.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investment in Consolidated and Unconsolidated Entities - Schedule Investment in Unconsolidated Entities (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Assets          
Real estate assets, net of accumulated depreciation $ 624,500   $ 624,500   $ 628,667
Other assets 77,869   77,869   71,288
Total assets 702,369   702,369   699,955
Liabilities and Equity          
Mortgage debt 311,525   311,525   311,378
Other liabilities 61,487   61,487   65,225
Equity 329,357   329,357   323,352
Total liabilities and equity 702,369   702,369   699,955
Company's share of equity 198,044   198,044   192,124
Excess of the net book value, net, of underlying assets over the cost of investments (net of accumulated amortization of $2,677 and $2,229, respectively) (12,948)   (12,948)   (13,396)
Investment in unconsolidated entities 185,096   185,096   178,728
Statements of Operations:          
Revenues 15,543 $ 15,420 49,307 $ 52,554  
Expenses          
Interest expense and loan cost amortization 3,505 3,334 10,032 9,972  
Depreciation and amortization 6,234 6,325 18,848 20,992  
Operating expenses, ground rent and general and administrative expenses 5,193 4,398 17,463 15,064  
Total expenses 14,932 14,057 46,343 46,028  
Net income 611 1,363 2,964 6,526  
Company’s share of:          
Company's share of net income (loss), net of excess basis depreciation of $130, $130, $390 and $390, respectively 648 (152) 1,895 3,107  
Distributions in excess of the carrying value of the investment 0 4,001 0 4,632  
Equity in earnings of unconsolidated entities 648 3,849 1,895 7,739  
Accumulated amortization 2,677   2,677   $ 2,229
Unconsolidated Entities          
Company’s share of:          
Depreciation $ 130 $ 130 $ 390 $ 390